The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 16.96 USD. With the latest stock price at 100.97 USD, the upside of Vicor Corp based on DCF is -83.2%.
Based on the latest price of 100.97 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 83.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13.79 - 28.54 | 16.96 |
| Upside | -86.3% - -71.7% | -83.2% |